Valuation Fairfax Financial Holdings Limited

Equities

Market Closed - Toronto S.E. Other stock markets 16:16:51 2025-12-12 EST			5-day change	1st Jan Change
2,449.71 ^CAD	+0.68%		+5.53%	+22.49%

12-12	Fairfax Financial Holdings Limited Reportedly Leads Race to Acquire Majority Stake in IDBI Bank from Govt, LIC	CI
12-10	Farmers Edge Announces Corvian, A New Enterprise Technology Division Built to Accelerate Digital Transformation Across Agriculture and Sustainable Supply Chains	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,239	13,047	15,067	21,765	30,517	39,532	-	-
Change	-	41.22%	15.49%	44.45%	40.21%	29.54%	-	-
Enterprise Value (EV)	9,239	13,047	15,067	21,765	30,517	39,532	39,532	39,532
Change	-	41.22%	15.49%	44.45%	40.21%	29.54%	0%	0%
P/E ratio	54.1x	4.02x	13.6x	5.34x	8.66x	9.1x	9.44x	9.45x
PBR	0.71x	0.78x	0.9x	0.99x	1.31x	1.5x	1.31x	1.16x
PEG	-	0x	-0.2x	0x	-1.18x	0.4x	-2.62x	-416.77x
Capitalization / Revenue	0.47x	0.49x	0.54x	-	-	1.05x	1.01x	0.97x
EV / Revenue	0x	0x	0x	-	-	1.05x	1.01x	0.97x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.87x	7.95x	7.69x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	10	10	10	15	15.29	15.69	16.08
Rate of return	2.94%	2.03%	1.69%	1.08%	1.08%	0.86%	0.88%	0.91%
EPS ²	6.29	122.2	43.49	173.2	160.6	195.2	188.2	188.1
Distribution rate	159%	8.18%	23%	5.77%	9.34%	7.83%	8.34%	8.55%
Net sales ¹	19,795	26,468	28,050	-	-	37,821	38,987	40,841
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	915.8	1,567	2,573	3,938	4,761	4,456	4,972	5,138
Net income ¹	218.4	3,357	1,102	4,382	3,875	4,443	3,916	3,909
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	340.49	491.70	592.62	925.70	1,390.01	1,777.16	1,777.16	1,777.16
Nbr of stocks (in thousands)	27,134	26,534	25,425	23,512	21,955	22,244	-	-
Announcement Date	2/11/21	2/10/22	2/16/23	2/15/24	2/13/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FAIRFAX FINANCIAL HOLDINGS LIMITED	9.1x	-	-	0.86%	39.53B
TOKIO MARINE HOLDINGS, INC.	11.27x	-	-	3.66%	70.44B
THE TRAVELERS COMPANIES, INC.	11.73x	-	-	1.53%	63.64B
THE ALLSTATE CORPORATION	6.68x	-	-	1.92%	54.22B
AMERICAN INTERNATIONAL GROUP, INC.	14.12x	-	-	2.05%	45.81B
INTACT FINANCIAL CORPORATION	16.53x	2.25x	-	1.89%	36.42B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.06x	0.94x	-	4.17%	35.52B
ARCH CAPITAL GROUP LTD.	8.71x	2.17x	-	3.73%	33.91B
SAMPO OYJ	14.88x	-	-	3.82%	31.1B
SOMPO HOLDINGS, INC.	10.69x	1.03x	-	2.95%	30.25B
Average	11.28x	1.60x		2.66%	44.08B
Weighted average by Cap.	11.15x	1.62x		2.58%